{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00544418","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00544418","name":"Obec Pavlov","short_name":"Pavlov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596396},"amounts":{"revenue_approved":9910903,"revenue_adjusted":12133570.94,"revenue_actual":11628408.18,"expense_approved":9535903,"expense_adjusted":12981600,"expense_actual":12156752.47,"tax_revenue":8792502.99,"nontax_revenue":1562612.25,"capital_revenue":77550,"transfer_revenue":1195742.94,"current_expense":7876385.79,"capital_expense":4280366.68,"budget_balance":-528344.29,"cash_current":3335407.31,"cash_previous":3974257.44},"ratios":{"revenue_execution":0.95836652,"expense_execution":0.93646026,"balance_to_revenue":-0.04543565,"cash_to_expense":0.27436664,"cash_yoy":-0.16074704,"capital_expense_share":0.35209787,"transfer_revenue_share":0.10282946},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00544418/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00544418"},"seo":{"slug":"pavlov-00544418","path":"/cz/municipalities/pavlov-00544418/"},"population":{"value":351,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9910903,"expenditure_czk":9535903,"financing_czk":-375000,"balance_czk":375000},{"stage":"revised","revenue_czk":12133570.94,"expenditure_czk":12981600,"financing_czk":848029.06,"balance_czk":-848029.06},{"stage":"actual","revenue_czk":11628408.18,"expenditure_czk":12156752.47,"financing_czk":528344.29,"balance_czk":-528344.29}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["6121",3800000],["5169",1254600],["5011",900000],["5023",625000],["5171",459400],["5365",400000],["5154",248000],["5331",240000],["5021",225000],["5139",201900],["5031",200000],["5153",155000],["5032",140000],["5901",129403],["5141",120000],["5156",68000],["5173",55000],["5223",50000],["5168",40000],["5321",38000],["5137",32000],["5163",24600],["5175",23000],["5194",20000],["5222",20000],["5136",16000],["5162",15000],["5492",10000],["5161",8200],["5167",7000],["5038",4000],["5131",3000],["5132",2000],["5164",1800]],"economic_expenditure_total_czk":9535903,"economic_financing":[["8124",-482058],["8115",107058]],"economic_financing_total_czk":-375000,"economic_revenue":[["1211",3700000],["1121",1850000],["1111",1300000],["2111",708000],["1511",600000],["1122",400000],["2324",278000],["1345",250000],["1113",240000],["2132",172600],["1112",100000],["4112",81900],["2131",53203],["2321",43000],["1386",35000],["4111",25000],["1387",20000],["3111",20000],["1381",15000],["1341",6600],["1361",5000],["1343",3000],["1342",2500],["1344",2000],["2141",100]],"economic_revenue_total_czk":9910903,"purpose_expenditure":[["6171",1946200],["3412",1700000],["6112",752000],["3392",590000],["2219",500000],["3726",470000],["3639",400000],["3722",400000],["6399",400000],["3613",379000],["2310",286800],["3111",260000],["1032",150000],["3631",150000],["3723",150000],["6409",129403],["3633",125000],["3399",110000],["2341",100000],["3745",100000],["5512",90000],["2321",55000],["3330",50000],["3632",50000],["3113",38000],["3314",30000],["6114",25000],["2212",20000],["3419",20000],["3421",15000],["6320",15000],["3721",10000],["6310",6000],["3341",5000],["5213",5000],["3319",3500]],"purpose_expenditure_total_czk":9535903},"revised":{"economic_expenditure":[["6121",4211850],["5171",1503200],["5169",1472850],["5011",883000],["5023",655000],["5137",545300],["5166",484000],["5154",307300],["5365",291470],["5331",275000],["5139",254067],["6122",253300],["5153",235400],["5031",220000],["5021",211499],["5362",150100],["5032",146000],["5213",130000],["5192",115000],["5141",111000],["5156",91700],["5168",51600],["5223",50000],["5163",39600],["5321",38000],["5194",36000],["5173",32789],["5175",26580],["5222",25600],["5167",25000],["5492",24000],["5162",22200],["5329",18600],["5136",16000],["5161",8335],["5134",6660],["5038",4000],["5131",3000],["5132",2000],["5221",2000],["5164",1800],["6130",800]],"economic_expenditure_total_czk":12981600,"economic_financing":[["8115",1330087.06],["8124",-482058]],"economic_financing_total_czk":848029.06,"economic_revenue":[["1211",3750000],["1121",2010000],["1111",1372000],["2111",1304400],["1511",669000],["4116",569875.7],["1122",400000],["2324",311373],["4213",276467.24],["1113",266000],["1345",250000],["2132",172600],["4222",155000],["1112",131000],["4112",81900],["4122",80000],["3111",78000],["1386",75000],["2131",53203],["2321",42600],["4111",32500],["1387",30000],["1341",7000],["1361",5000],["1343",3000],["1342",2500],["1334",2052],["1344",2000],["1381",1000],["2141",100]],"economic_revenue_total_czk":12133570.94,"purpose_expenditure":[["3412",3200000],["6171",1691300],["3392",1135000],["3639",910000],["3613",759000],["6112",752000],["2219",720000],["2310",636800],["3722",400000],["6399",400000],["3726",320000],["3111",295000],["2141",245000],["3723",200000],["1032",150000],["3631",150000],["3633",145000],["5512",143000],["3399",110000],["2341",100000],["3745",100000],["2212",70000],["2321",55000],["3330",50000],["3632",50000],["3113",38000],["3314",30000],["6320",30000],["6114",25000],["3419",20000],["3421",15000],["3721",15000],["6310",6000],["3341",5000],["5213",5000],["3319",3500],["3525",2000]],"purpose_expenditure_total_czk":12981600},"actual":{"economic_expenditure":[["6121",4084283.68],["5171",1353717.53],["5169",1258967.67],["5011",876120],["5023",653400],["5137",544377.02],["5166",483395],["5154",288794.54],["5331",275000],["5365",272680],["5153",227078.58],["5031",212651],["5139",212135.75],["5021",197740],["6122",195283],["5362",147636],["5032",136006],["5213",130000],["5192",113335],["5156",74078],["5141",60596.72],["5168",51558.86],["5321",38000],["5194",35978],["5163",32753.6],["5223",27000],["5222",25529],["5167",24348],["5492",24000],["5162",21269.52],["5175",19206],["5173",16130],["5136",11557],["5329",9261],["5161",7911],["5134",6530],["5038",3682],["5221",2000],["5132",1963],["6130",800]],"economic_expenditure_total_czk":12156752.47,"economic_financing":[["8115",638850.13],["8124",-375000],["8901",264494.16]],"economic_financing_total_czk":528344.29,"economic_revenue":[["1211",3748296.28],["1121",2009064.53],["1111",1371606.98],["2111",1012799.92],["1511",668579.41],["4116",569875.7],["2324",300922.75],["4213",276467.24],["1113",265362.5],["1345",246455],["1122",231210],["2132",156415.51],["4222",155000],["1112",130917.25],["4112",81900],["4122",80000],["3111",77550],["1386",73186.02],["2131",51203],["2321",41200],["4111",32500],["1387",28685.02],["1341",7000],["1361",4520],["1343",3000],["1334",2051.4],["1344",2000],["1381",568.6],["2141",71.07]],"economic_revenue_total_czk":11628408.18,"purpose_expenditure":[["3412",3038428.24],["6171",1646757.39],["3392",1125160.06],["3639",885732.02],["6112",731832.32],["2219",714200],["2310",633232.47],["3613",627767.83],["3722",391266.97],["6399",378746],["3726",295673.39],["3111",277355],["2141",243335],["3723",181565.76],["3633",144549.37],["5512",141985.55],["1032",140057.7],["3631",105083.11],["3399",73425],["3745",73322.35],["2212",66199.37],["3113",38000],["3314",28983],["3330",27000],["6320",23561],["3419",20000],["2321",18445.24],["6114",18083],["3721",14160.33],["3421",13649],["2341",13358.4],["3632",12275],["6310",5892.6],["3319",3000],["3341",2670],["3525",2000]],"purpose_expenditure_total_czk":12156752.47}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}